**UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549**

**_______________________________________________**

**FORM 10-QSB**

|  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|--|-----------------------------------------------------------------------------------------|
|  | For the quarterly period ended March 31, 2005                                           |
|  | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934      |

For the transition period from ____________ to _____________.

****Commission File Number: 0-24849****
****FIRST NILES FINANCIAL, INC.**(Exact name of small business issuer as specified in its charter)**
| Delaware                                                      |  | 34-1870418                           |
|---------------------------------------------------------------|--|--------------------------------------|
| (State or other jurisdiction ofincorporation or organization) |  | (I.R.S. Employer Identification No.) |
|                                                               |  |                                      |
| 55 North Main Street, Niles, Ohio                             |  | 44446                                |
| (Address of principal executive offices)                      |  | (Zip Code)                           |

Issuer's telephone number, including area code: (330) 652-2539

          Shares of common stock, par value $.01 per share, outstanding as of May 6, 2005: 1,384,553

          Transitional Small business Disclosure Format (check one): Yes  No 

NEXT PAGE
****PART I - FINANCIAL INFORMATION****

**Item 1. Financial Statements**

**CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION**
**FIRST NILES FINANCIAL, INC. AND SUBSIDIARY**
**(In thousands, except share data)**
|                                                                                                                                   | March 31,2005(Unaudited)           | December 31,2004   |
|-----------------------------------------------------------------------------------------------------------------------------------|------------------------------------|--------------------|
| ASSETS                                                                                                                            |                                    |                    |
| Cash and cash equivalents:                                                                                                        |                                    |                    |
|     Noninterest bearing                                                                                            | $     838 | $  1,075 |
|     Interest bearing                                                                                          | 5,853                              | 5,103              |
|          Total cash and equivalents                                                       | 6,691                              | 6,178              |
| Securities available for sale - at market                                                                                         | 26,895                             | 29,639             |
| Securities to be held to maturity at cost                                                                                         | 18,132                             | 18,148             |
| Loans receivable, net of allowance    for loan losses of $743 and $743                                        | 43,618                             | 42,966             |
| Accrued interest receivable                                                                                                       | 559                                | 579                |
| Federal Home Loan Bank stock, at cost                                                                                             | 1,153                              | 1,141              |
| Real estate investment, limited partnership - at equity                                                                           | 109                                | 113                |
| Prepaid expenses and other assets                                                                                                 | 455                                | 111                |
| Prepaid federal income taxes                                                                                                      | 113                                | 65                 |
| Deferred federal income taxes                                                                                                     | 233                                | -                  |
| Premises and equipment, at cost less     accumulated depreciation                                             | 283                                | 289                |
| TOTAL ASSETS                                                                                                                      | $98,241                            | $99,229            |
|                                                                                                                                   |                                    |                    |
| LIABILITIES                                                                                                                       |                                    |                    |
| Deposits                                                                                                                          | $61,080                            | $61,458            |
| Accrued interest payable                                                                                                          | 135                                | 130                |
| Accounts payable and other liabilities                                                                                            | 611                                | 667                |
| Federal Home Loan Bank advances                                                                                                   | 20,500                             | 20,500             |
| Federal income tax payable                                                                                                        | -                                  | -                  |
| Deferred federal income tax liability                                                                                             | -                                  | 61                 |
| TOTAL LIABILITIES                                                                                                                 | 82,326                             | 82,816             |
|                                                                                                                                   |                                    |                    |
| SHAREHOLDERS' EQUITY                                                                                                              |                                    |                    |
| Preferred stock, $.01 par value, authorized    500,000 shares; none outstanding                               | -                                  | -                  |
|     Common stock, $.01 par value, authorized    6,000,000 shares; 1,754,411 shares issued | 18                                 | 18                 |

**2**
NEXT PAGE
|                                                                                    | March 31,2005(Unaudited) | December 31,2004 |
|------------------------------------------------------------------------------------|--------------------------|------------------|
| Paid in capital                                                                    | 6,951                    | 6,951            |
| Retained earnings                                                                  | 14,350                   | 14,316           |
| Net unrealized gains on securities    available for sale       | 282                      | 814              |
| Common stock purchased by the Employee    Stock Ownership Plan | (503)                    | (503)            |
| Treasury stock - 369,858 shares and 369,858 shares                                 | (5,183)                  | (5,183)          |
| TOTAL SHAREHOLDERS' EQUITY                                                         | 15,915                   | 16,413           |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                         | $98,241                  | $99,229          |
|                                                                                    |                          |                  |
| SEE ACCOMPANYING NOTES                                                             |                          |                  |

**3**
NEXT PAGE
**CONSOLIDATED STATEMENTS OF INCOMEFIRST NILES FINANCIAL, INC. AND SUBSIDIARY(In thousands, except share data)(Unaudited)**
|  | Three Months EndedMarch 31,20052004Interest income:  Loans receivable:    First mortgage loans$ 645$ 576    Consumer and other loans3435    Mortgage-backed and related securities180274    Investments312330    Interest-bearing deposits3020
TOTAL INTEREST INCOME
1,2011,235Interest expense:    Deposits271268    Borrowings228230TOTAL INTEREST EXPENSE499498NET INTEREST INCOME702737Provision for loan losses--NET INTEREST INCOME AFTERPROVISION FOR LOAN LOSSES702737Noninterest income:    Gain (loss) on sale of securities7194    Service fees and other148TOTAL NONINTEREST INCOME85102Noninterest expense:    Equity in loss of limited partnership59    General and administrative:        Compensation and benefits251258        Occupancy and equipment2325        Federal deposit insurance premiums22        Legal and audit3935        Franchise taxes5048        Other operating expense7089TOTAL NONINTEREST EXPENSE440466INCOME BEFORE INCOME TAXES347373Federal income taxes103113
NET INCOME
$ 244$ 260BASIC EARNINGS PER SHARE$ .19$ .20DILUTED EARNINGS PER SHARE$ .18$ .20SEE ACCOMPANYING NOTES4NEXT PAGE
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)FIRST NILES FINANCIAL, INC. AND SUBSIDIARY(In thousands)(Unaudited)
Three Months EndedMarch 31,20052004Net income$ 244$ 260Other comprehensive income (loss):    Unrealized gains (losses) on securities:        Unrealized gains (losses) arising for period(735)320        Related income tax250109(485)211    Reclassification adjustment:        Gain included in net income, net of           income tax(47)(62)Other comprehensive income (loss)(532)149COMPREHENSIVE INCOME (LOSS)$ (288)$ 409SEE ACCOMPANYING NOTES5NEXT PAGE
CONSOLIDATED STATEMENTS OF CASH FLOWSFIRST NILES FINANCIAL, INC. AND SUBSIDIARY(In thousands)(Unaudited)
Three Months EndedMarch 31,20052004CASH FLOWS FROM OPERATING ACTIVITIESNet income$ 244$ 260Adjustments to reconcile net income to net cash     provided by operating activities      Deferred income taxes(19)(8)      Depreciation67      Amortization of deferred loan fees and costs(15)(1)      Amortization of discounts and premiums on investments         and mortgage-backed and related securities616      Gain on sale of securities(71)(94)      Equity in loss of limited partnership59      Loss on sale of fixed asset-13      Provision for loan losses--      Federal Home Loan Bank stock dividends(12)(11)143191Net decrease in accrued interest receivable,    prepaid expenses and other assets(372)130Net increase (decrease) in accrued interest,    accounts payable and other liabilities(52)(36)
NET CASH PROVIDED BY (USED IN)OPERATING ACTIVITIES(280)282CASH FLOWS FROM INVESTING ACTIVITIESProceeds from sale of securities available for sale731,500Purchase of securities available for sale-(9,000)Proceeds from maturity of securities available for sale1,00012,000Proceeds from principal payments on    mortgage-backed and related securities9461,896Net (increase) decrease in interest-bearing    deposits with banks(750)(2,957)Net increase in loans(638)(1,688)Sale of fixed asset-4Additions to premises-(33)NET CASH PROVIDED BY INVESTING ACTIVITIES6311,722CASH FLOWS FROM FINANCING ACTIVITIESNet decrease in savings accounts, MMDAs    and NOW accounts(786)(124)6NEXT PAGEThree Months EndedMarch 31,20052004Net increase (decrease) in certificates of deposit408(539)Purchase of Treasury shares-(617)Cash dividends paid on common stock(210)(198)Incentive stock options exercised-188NET CASH USED IN FINANCING ACTIVITIES(588)(1,290)NET INCREASE (DECREASE) IN CASH(237)714CASH AT BEGINNING OF PERIOD1,075860CASH AT END OF PERIOD$ 838$1,574Cash paid during the period for:      Interest$ 494$ 497      Income taxes$ 170$ 130SEE ACCOMPANYING NOTES7NEXT PAGENOTES TO FINANCIAL STATEMENTSFIRST NILES FINANCIAL, INC. AND SUBSIDIARYMarch 31, 2005 and 2004 (Unaudited)
**NOTE A -- SIGNIFICANT ACCOUNTING POLICIES**

The accounting and reporting policies followed by First Niles Financial, Inc. ("First Niles") are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the savings and loan industry.

The accompanying unaudited financial statements were prepared in accordance with instructions for Form 10-QSB and, therefore do not include information or footnotesnecessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America.Management believes that all normal recurring adjustments that are necessary for a fair presentation of interim period financial information have been reflected in these financial statements. Theresults of operations for the interim periods discussed herein are not necessarily indicative of the results that may be expected for a full year. These interim financial statements should be read inconjunction with the consolidated financial statements and Notes included in the First Niles Financial, Inc. Annual Report on Form 10-KSB for the year ended December 31, 2004.

**NOTE B -- STOCK CONVERSION**

On October 26, 1998, First Niles began trading as a public company on the Nasdaq SmallCap Market. First Niles issued 1,754,411 shares, $.01 par value common stock, at$10.00 per share, raising $15.5 million, net of shares acquired by the newly formed Employee Stock Ownership Plan (the "ESOP") and net of the costs of the conversion. Home Federal Savings and LoanAssociation of Niles converted to a federal stock savings and loan association and simultaneously received proceeds of $8.5 million in exchange for all of its common stock to First Niles. Thistransaction was accounted for using historical cost in a manner similar to that in a pooling of interests.

**NOTE C -- EARNINGS PER SHARE**

Basic earnings per share is computed by dividing net income by the weighted-average shares outstanding, during the period, less weighted-average shares in the ESOPthat are unallocated and not committed to be released. Diluted earnings per share reflect the potential effect of stock options and is calculated using the treasury stock method. At March 31, 2005,the market price of First Niles stock exceeded the exercise price of all outstanding options; the resulting dilution, is presented in the following table, as rounded to the nearest wholecent.

The following table sets forth the computation of earnings per share for the three month periods ended March 31, 2005 and March 31, 2004 (income inthousands):
8NEXT PAGEThree Months EndedMarch 31,20052004Net income$ 244$ 260Earnings applicable to basic    earnings per share$ 244$ 260Average common shares1,384,5531,399,782Less average unallocated    ESOP shares72,49289,905Average common shares    outstanding - basic1,312,0611,309,877Average common shares   outstanding - diluted1,323,4581,332,011Earnings per share - basic$0.19$0.20                              diluted$0.18$0.20**Item 2.****Management's Discussion and Analysis of Financial Condition andResults of Operations**
**Executive Overview**

First Niles Financial, Inc., a Delaware corporation, was formed in July 1998 to act as the holding company for Home Federal Saving and Loan Association of Niles uponthe completion of Home Federal's conversion from mutual to stock form. The conversion was completed on October 26, 1998. References in this Form 10-QSB to "we", "us", and "our" refer to First Nilesand/or Home Federal as the context requires.

Our principal business consists of attracting retail deposits from the general public and investing those funds primarily in permanent and construction loans securedby first mortgages on owner-occupied, one-to-four family residences. We also originate, to a lesser extent, loans secured by first mortgages on non-owner-occupied one-to-four family residences,permanent and construction commercial and multi-family real estate loans, and consumer loans. Excess funds are generally invested in investment securities and mortgage-backed and related securities.Additionally, we borrow funds from the FHLB and reinvest the proceeds in investment securities at favorable interest rate spreads.

Our results of operations depend primarily on our net interest income, which is determined by (i) the difference between interest earned on interest-earning assets,consisting primarily of mortgage loans, collateralized mortgage obligations, other investments and interest-bearing deposits in other institutions, and interest expense on interest-bearingliabilities, primarily deposits and borrowings, and (ii) the relative amounts of our interest-earning assets and interest-bearing liabilities. The level 9NEXT PAGE
of non-interest income, such as fees receivedfrom customer deposit account service charges and gains on sales of investments, and the level of non-interest expense, such as federal deposit insurance premiums, salaries and benefits, officeoccupancy costs, and data processing costs, also affect our results of operations. Finally, our results of operations may also be affected significantly by general economic and competitiveconditions, particularly changes in market interest rates, government policies and actions of regulatory authorities, all of which are beyond our control.

Short-term market interest rates generally increased during the first quarter of 2005, continuing a trend that started several quarters prior. As a result, the yieldcurve continued to flatten, as long term interest rates have not risen near as much as short-term rates during this time period. Our interest-bearing liabilities generally are priced in relation to short-term market interest rates, while our interest-earning assets generally are priced in relationto long-term interest rates, which has resulted in our interest rate spread contracting over the past several quarters. If this trend continues, our spread may be expected to contract even further. Additionally, if bothshort-term and long-term interest rates increase to a similar degree, our spread may still contract because our interest-bearing liabilities reprice faster than our interest-earningassets.

In order to diminish the effect of the interest rate environments as described above, management has gradually been shortening the average life of our investmentportfolio and generally focused new purchases of securities into single step, U.S. agency securities with maturities of six years or less. These securities have a fixed interest rate for usually two to three years and are callable, at various intervals, during thistime. After this initial fixed interest rate period, the security is either called, or if not, the interest rate rises significantly, and the security is no longer callable. Management has generallyfocused its purchases of such securities to those with interest rate steps of at least 200 basis points.

The following discussion compares our consolidated financial condition at March 31, 2005 to December 31, 2004 and the results of operations for the three month periodended March 31, 2005 with the same period ended March 31, 2004. This discussion should be read in conjunction with the consolidated financial statements and footnotes included herein.

**Comparison of Financial Condition at March 31, 2005 and December 31, 2004**

Total assets decreased by $988,000, or 1.0%, to $98.2 million at March 31, 2005 from $99.2 million at December 31, 2004. This decrease was primarily reflected in a$2.8 million decrease in total investment securities partially offset by a $652,000 increase in net loans receivable and a $513,000 increase in total cash and cash equivalents. The increase in cashand cash equivalents is expected to be temporary and occurred as management continues to search and analyze suitable investment alternatives.

The aforementioned decrease in assets was primarily related to a $491,000 decrease in total liabilities and a $497,000 decrease in shareholders' equity. Depositsdecreased $378,000 during this three month time period. The decrease in deposits was comprised of a $786,000 aggregate decrease in savings accounts and NOW accounts, partially offset by a $408,000increase in certificates of deposit.

Shareholders' equity at March 31, 2005 was $15.9 million, a $497,000, or 3.0% decrease from December 31, 2004. The decrease in shareholders' equity was primarily theresult of a $532,000
10NEXT PAGE
decrease in net unrealized gains on securities available for sale. Book value per share was $11.49 at March 31, 2005, compared to $11.85 at December 31, 2004. The dividend paidduring the quarter totaled $210,000 and was equivalent to $0.16 per common share. At both March 31, 2005 and December 31, 2004, there were 1,384,553 shares outstanding.

Nonperforming loans, consisting of nonaccruing loans and accruing loans delinquent more than 90 days, totaled $749,000 at March 31, 2005, or 0.8% of total assets,compared to $791,000, or 0.8% of total assets as of December 31, 2004. The allowance for loan losses was $743,000 at March 31, 2005, representing coverage of 99.2% of non-performing loans and 1.7% ofnet loans receivable.

At December 31, 2004, the allowance for loan losses was also $743,000 and represented coverage of 93.9% of nonperforming loans and 1.7% of net loans receivable.Management believes that the current level of the allowance for loan losses remains adequate to absorb losses resulting from uncollectible loans. At March 31, 2005 and December 31, 2004, we had$51,000 of foreclosed assets.

**Results of Operations for the Three-Month Period Ended March 31, 2005**

**Net Income.** For the three months ended March 31, 2005, First Niles recorded net income of $244,000 as compared to $260,000 in the comparative 2004period, a decrease of $16,000, or 6.2%. This net income resulted in an annualized return on average assets of 0.99% as compared to 1.04% in the same period one year ago. The annualized return onshareholders' equity for the three months ended March 31, 2005 was 5.98% compared to 6.22% for the three months ended March 31, 2004. Basic earnings per share and diluted earnings per share for thethree months ended March 31, 2005 was $0.19 and $0.18, respectively, as compared to $0.20 and $0.20, respectively, for the same period in 2004.

**Net Interest Income.** Net interest income decreased by $34,000, or 2.8%, for the three month period ended March 31, 2005 as compared to the respective2004 period. For the three months ended March 31, 2005, the interest rate spread was 2.47% as compared to 2.58% for the same period one year prior. The net interest margin for the current period was2.88% as compared to 2.98% for the same period one year ago.

The major factor leading to the contraction in net interest rate spread and net interest margin was a shortening of the average maturity of the investment portfolio over the past year which directly impacted the asset side of the balance sheet.  The strategy of shortening the average maturity of the investment portfolio was undertaken by management as a means of reducing interest rate risk and preparing for anticipated rising market interest rates.

For the three months ended March 31, 2005, total interest income decreased by $34,000, or 2.8%, as compared to the same period in 2004. Specifically, interest incomeon mortgage-backed and related securities and investments declined $94,000 and $18,000, respectively, on a comparative year basis, primarily due to reduced average balances and a shortening of the average maturity of the non-mortgage-backed and related securities portion of the investment portfolio.  On a year to year comparative basis, the average balance of all investments, including mortgage-backed and related securities, declined by $1.4 million.  The yield on mortgage-backed and related securities increased 10 basis points, from 4.39% to 4.49%.  However, this increase was offset by a 153 basis point decline in the yield on the non-mortgaged-backed and related securities portion of the 
11NEXT PAGE
investment portfolio from 5.47% to 3.94%.  During this time, the average maturity of this portion of the investment portfolio was reduced from approximately 10.3 years to approximately 5.8 years.  These interest income declines were partially offset by a $68,000 increase ininterest income on loans and a $10,000 increase in interest income on interest bearing deposits. The reduction in the average balances of mortgage-backed and related securities and investments was more than offset by a $3.9 million increase in the average balance of loans receivable, excluding the allowance for loan losses, on a comparative period basis.  The yield on interest bearing deposits increased 133 basis points on a comparative period basis, from 0.86% to 2.19%.  However, the average balance of interest bearing deposits declined by $4.1 million, from $9.6 million to $5.5 million.  On an overall basis, the average yield on interest earning assets declined six basis points, from 5.00% during the first quarter of 2004 to 4.94% for the first quarter of 2005.
The Company continues to maintain its level of borrowings from the FHLB at $20.5 million. The proceeds from these borrowings have been reinvested into investmentsecurities (leverage strategy). This strategy was undertaken at a net interest rate spread and net interest margin lower than those related to core operations. The interest rate spread and netinterest margin on the leverage strategy was approximately 76 basis points as of March 31, 2005. This leverage strategy requires a negligible amount of administrative expense and is the primaryreason that such an activity can be undertaken at a reduced interest rate spread and net interest margin as compared to core operations, while making a significant contribution to netincome.  During the first quarter of 2005, leverage strategy operations comprised approximately $38,000 or 10.95% of our $347,000 in income before income taxes.

Eleven of our twelve FHLB Advances are convertible at the option of the FHLB on a specified date and quarterly thereafter to a variable rate based on 3-month LIBOR. Atthe time of conversion, each advance may be prepaid without penalty. At March 31, 2005, $18.5 million of the FHLB advances were subject to conversion at the next quarterly conversion date. During thepast several quarters, as a strategy to mitigate the interest rate risk associated with such conversions in a rising interest rate environment, we have shortened the expected life and increased thecash flow of our investment portfolio by reducing the maturity of our callable U.S. Agency security portfolio and reinvesting the proceeds and other liquid funds into CMOs.

Total interest expense increased by $1,000, or 0.2%, as compared to the same period one year prior. Total interest on deposits increased $3,000, or 1.1%, from periodto period. Interest expense on FHLB Advances decreased $2,000 on a period to period comparative basis. The overall cost of funds for the quarter ended March 31, 2005 was 2.48%, a 6 basis pointincrease from the 2.42% cost of funds for the same quarter one year ago. The average interest rate on deposits for the quarter, which comprised 74.9% of total interest bearing liabilities at March 31,2005, increased to 1.79%, 5 basis points higher than one year ago. The average interest rate on FHLB advances, which comprise the remaining portion of interest bearing liabilities, remained unchangedat 4.51% on a year to year basis.

**Provision for Loan Losses**. For the three months ended March 31, 2005 there was no provision for loan losses, unchanged from the comparative period in2004. The provision for loan losses is a result of management's periodic analysis of risks inherent in our loan portfolio from time to time, as well as the adequacy of the allowance for loan losses.It is our policy to provide valuation allowances for estimated losses on loans based upon past loss experience, current trends in the level of delinquent and specific problem loans, loanconcentrations to single borrowers, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral, and 
12NEXT PAGE
current and anticipated economicconditions in our market area. Accordingly, the calculation of the adequacy of the allowance for loan losses is not based directly on the level of non-performing assets.

Management will continue to monitor the allowance for loan losses and make future additions to the allowance through the provision for loan losses as economicconditions dictate. Although we maintain the allowance for loan losses at a level which we consider to be adequate to provide for losses, there can be no assurance that future losses will not exceedestimated amounts or that additional provisions for loan losses will not be required in future periods. In addition, management's determination as to the amount of the allowance for loan losses issubject to review by the Office of Thrift Supervision and the Federal Deposit Insurance Corporation, as part of their examination process, which may result in the establishment of an additionalallowance.

**Noninterest Income**. Noninterest income of $85,000 for the three months ended March 31, 2005 was $17,000 lower than during the same period in 2004.This decrease was essentially the result of a $23,000 decrease in gain on sale of investment securities in the current quarter as compared to the previous comparative quarter. Service fees and otherincome increased $6,000 on a period to period comparative basis, primarily due to a one-time, $5,000 gain, related to the sale of ATM processing operations by our service provider.

**Noninterest Expense**. Noninterest expense decreased $26,000, or 5.6%, for the three months ended March 31, 2005 as compared to the same period in 2004.Compensation and benefits declined $7,000 on a quarter to quarter comparative basis, generally due to a reduction in the average number of employees on a period to period basis.  Additionally, other operating expense declined $19,000 on a comparative period basis.  During the 2004 period we sold a company owned automobile which resulted in a $13,000 expense within other operating expense.  No similar expense was incurred in the 2005 period, as we no longer had any company owned vehicles and is the primary reason for the decline in this expense category.

**Federal Income Taxes**. The provision for federal income taxes decreased by $10,000 in the three months ended March 31, 2005 as compared to the sameperiod in 2004, resulting in a tax provision of $103,000. The decrease in the provision for federal income taxes as compared to the same period in 2004 was primarily due to a $26,000 decrease inpre-tax income from period to period. The effective tax rate in the current three month period was 29.7%, as compared to 30.3% in the comparative period one year prior. The above effective tax ratesdiffer from the statutory rate of 34% primarily due to our ownership interest in a low income housing tax credit program. The tax credits from this program are expected to last through2006.

**Liquidity and Capital Resources**

Our main source of funds are deposits, and loan and securities repayments. While scheduled loan repayments and maturing investments are relatively predictable, depositflows and loan prepayments are more influenced by interest rates, general economic conditions and competition. Safe and sound banking practices require us to maintain cash and eligible investments atlevels that assure our ability to meet demands for deposit withdrawals and the repayment requirements of short-term borrowings, if any. We believe that sufficient funds are available for us to meetour current liquidity needs. Total cash and cash equivalents amounted to $6.7 million at March 31, 2005.
13NEXT PAGE
We use our capital resources to meet ongoing commitments to fund various types of deposit withdrawals, to invest in securities, to fund existing and future loancommitments, to maintain liquidity, and to meet operating expenses. At March 31, 2005, we had outstanding commitments to extend credit or purchase securities totaling $3.3 million, including $1.9million of unused consumer lines of credit.

Home Federal is required to maintain minimum regulatory capital sufficient to meet tangible, core and risk-based capital ratios of 1.5%, 4.0% and 8.0%, respectively.As of March 31, 2005, Home Federal significantly exceeded its regulatory capital requirements, with tangible, core, and risk-based capital ratios of 14.49%, 14.49% and 37.16%,respectively.

**Cautionary Forward-looking Statements**

This document, including information incorporated by reference, contains, and future filings by First Niles Financial, Inc. on Form 10-KSB, Form 10-QSB, and Form 8-Kand future oral and written statements by First Niles and its management may contain, forward-looking statements about First Niles and its subsidiary which we believe are within the meaning of thePrivate Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements with respect to anticipated future operating and financial performance,growth opportunities, interest rates, cost savings and funding advantages expected or anticipated to be realized by management. Words such as may, could, should, would, believe, anticipate, estimate,expect, intend, plan and similar expressions are intended to identify forward-looking statements. Forward-looking statements by First Niles and its management are based on beliefs, plans, objectives,goals, expectations, anticipations, estimates and intentions of management and are not guarantees of future performance. First Niles disclaims any obligation to update or revise any forward-lookingstatements based on the occurrence of future events, the receipt of new information, or otherwise. The important factors we discuss below, as well as other factors discussed under the caption"Management's Discussion and Analysis of Financial Condition and Results of Operations" in this document and identified in our filings with the SEC and those presented elsewhere by our management fromtime to time, could cause actual results to differ materially from those indicated by the forward-looking statements made in this document:

The following factors, many of which are subject to change based on various other factors beyond our control, could cause our financial performance to differmaterially from the plans, objectives, expectations, estimates and intentions expressed in such forward-looking statements:
- the strength of the United States economy in general and the strength of the local economies in which we conduct operations;
- the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board;
- the financial markets interest rate and monetary fluctuations particularly the relative relationship of short-term interest rates to long-term interestrates;
- the timely development of and acceptance of new products and services of Home Federal and the perceived overall value of these products and services by users,including the features, pricing and quality compared to competitors' products and services;
- the willingness of users to substitute competitors' products and services for our products and services;
14NEXT PAGE- the impact of changes in financial services' laws and regulations (including laws concerning taxes, accounting, banking, securities and insurance);
- the impact of technological changes;
- acquisitions;
- changes in consumer spending and saving habits; and
- our success at managing the risks involved in the foregoing.

**Item 3.   Controls and Procedures**

An evaluation of the Company's disclosure controls and procedures (as defined in Section 13a-15(e) of the Securities Exchange Act of 1934 (the "Exchange Act") as ofMarch 31, 2005, was carried out under the supervision and with the participation of the Company's Chief Executive Officer, Principal Financial Officer and several other members of the Company'ssenior management. The Company's Chief Executive Officer and Principal Financial Officer concluded that the Company's disclosure controls and procedures as currently in effect are effective inensuring that the information required to be disclosed by the Company in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to the Company's management(including the Chief Executive Officer and Principal Financial Officer) in a timely manner and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC's rulesand forms. There have been no changes in our internal control over financial reporting (as defined in 13a-15(f) of the Act) that occurred during the quarter ended March 31, 2005, that has materiallyaffected, or is reasonably likely to materially affect, our internal control over financial reporting.

The Company intends to continually review and evaluate the design and effectiveness of its disclosure controls and procedures and to improve its controls andprocedures over time and to correct any deficiencies that it may discover in the future. The goal is to ensure that senior management has timely access to all material non-financial informationconcerning the Company's business. While the Company believes the present design of its disclosure controls and procedures is effective to achieve its goal, future events affecting its business maycause the Company to modify its disclosure controls and procedures.
15NEXT PAGE
**PART II - OTHER INFORMATION**
**Item 1.****Legal Proceedings:******There are no matters required to be reported under this item.**Item 2.****Unregistered Sales of Equity Securities and Use of Proceeds:******There are no matters to be reported under this item.**Item 3.****Defaults Upon Senior Securities:******There are no matters required to be reported under this item.**Item 4.****Submission of Matters to a Vote of Security Holders:******There are no matters required to be reported under this item.**Item 5.****Other Information:******There are no matters required to be reported under this item.**Item 6.****Exhibits**See exhibit index16NEXT PAGE
**SIGNATURES**

          In accordance with the requirements of the Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereuntoduly authorized.
**FIRST NILES FINANCIAL, INC.**RegistrantDate: May 13, 2005By:/s/ William L. StephensWilliam L. StephensPresident and Chief Executive Officer*(Duly Authorized Representative)*Date: May 13, 2005By:/s/ Thomas G. MaleyThomas G. MaleyController*(Principal Accounting Officer)*17NEXT PAGE**INDEX TO EXHIBITS**NumberDocument3The Certificate of Incorporation and Bylaws, filed on July 10, 1998 as Exhibits 3.1 and 3.2, respectively, to Registrant's Registration Statement on Form SB-2 (FileNo.333-58883), are incorporated by reference.4Registrant's Specimen Stock Certificate, filed on July 10, 1998 as Exhibit 4 to Registrant's Registration Statement on Form SB-2 (File No.333-58883), are incorporatedby reference.10.1Employment Agreement between Registrants operating bank subsidiary and William L. Stephens and Lawrence Safarek filed as Exhibits 10.1 and 10.3 to Registrant's Reporton Form 10-KSB for the fiscal year ended December 31, 1998 (File No.0-24849), is incorporated herein by reference.10.2Registrant's 1999 Stock Option and Incentive Plan, filed on November 12, 1999 as Appendix A to Registrant's Proxy Statement on Schedule 14A (FILE No. 0-24849), isincorporated herein by reference.10.3Registrant's 1999 Recognition and Retention Plan filed on November 12, 1999 as Appendix B to Registrant's Proxy Statement on Schedule 14A (FILE No. 0-24849), isincorporated herein by reference.10.4Form of Incentive Stock Option Agreement, Non-Qualified Stock Option Agreement and Restricted Stock Agreement, filed as Exhibit 10.4 to the Registrant's Report on Form 10-KSB for the fiscal year ended December 31, 2004 (File No. 0-24849), is incorproated herein by reference.10.5Description of the Named Executive Officer Salary and Bonus Arrangements for 2005, filed as Exhibit 10.5 to the Registrant's Report on Form 10-KSB for the fiscal year ended December 31, 2004 (File No. 0-24849), is incorporated herein by reference.10.6Description of Current Director Fee Arrangements, filed as Exhibit 10.6 to the Registrant's Report on Form 10-KSB for the fiscal year ended December 31, 2004 (File No. 0-24849), is incorporated herein by reference.11Statement re computation of earnings per share (see Note C of the Notes to Financial Statements included in this Form 10-QSB).NumberDocument31.1Rule 13a-14(a) Certification for the Registrant's Chief Executive Officer.31.2Rule 13a-14(a) Certification for the Registrant's Chief Financial Officer.32Section 1350 Certifications |
|--|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|